HCL 89/2024 Cluj-Napoca adoptată

CONSILIUL LOCAL AL MUNICIPIULUI CLUJ-NAPOCA HOTĂRÂRE privind aprobarea bugetului de venituri şi cheltuieli pe anul 2024 al societății Compania de Transport Public Cluj-Napoca S.A. Consiliul local al municipiului Cluj-Napoca întrunit în şedinţă ordinară, Examinând proiectul de hotărâre privind aprobarea bugetului de venituri şi cheltuieli pe anul 2024 al societății Compania de Transport Public Cluj-Napoca S.A.- proiect din iniţiativa primarului; Reţinând Referatul de aprobare nr. 293770/1/23.02.2024 al primarului municipiului Cluj- Napoca, în calitate de iniţiator; Analizând Raportul de specialitate nr. 294568/414/23.02.2024 al Direcţiei Economice şi al Direcţiei Juridice, prin care se propune aprobarea bugetului de venituri şi cheltuieli pe anul 2024 al societății Compania de Transport Public Cluj-Napoca S.A.; Văzând avizul comisiei de specialitate; Potrivit prevederilor O.M.FP. nr. 3818/2019 privind aprobarea formatului şi structurii bugetului de venituri şi cheltuieli al operatorilor economici, precum şi a anexelor de fundamentare a acestuia, ale Ordonanţei Guvernului nr. 26/2013 privind întărirea disciplinei financiare la nivelul unor operatori economici la care statul sau unitățile administrativ-teritoriale sunt acţionari unici ori majoritari sau deţin direct ori indirect o participaţie majoritară, ale Ordonanţei de Urgenţă a Guvernului nr. 109/2011 privind guvernanța corporativă a întreprinderilor publice, cu modificările şi completările ulterioare, precum şi ale Legii nr. 421/2023 privind aprobarea bugetului de stat pe anul 2024, cu modificările şi completările ulterioare; Văzând Decizia nr. | din data de 5.02.2024 a Consiliului de Administraţie al societăţii Compania de Transport Public Cluj-Napoca S.A. și Hotărârea Adunării Generale a Acţionarului unic al Companiei de Transport Public Cluj-Napoca S.A. nr. 1, din data de 15.02.2024; Potrivit dispoziţiunilor art. 129 alin. (14), 133 alin. (1), 139 şi 196 din Ordonanţa de Urgenţă a Guvernului nr. 57/2019 privind Codul administrativ, cu modificările şi completările ulterioare, HOTĂRĂȘTE: Art. 1. Se aprobă bugetul de venituri şi cheltuieli pe anul 2024 al societăţii Compania de Transport Public Cluj-Napoca S.A., conform Anexelor 1, 2, 3, 4 şi 5, care fac parte integrantă din prezenta hotărâre. Art. 2. Cu îndeplinirea prevederilor hotărârii se încredinţează şi direcţiile din cadrul aparatului de specialitate al primarului. Preşedinte de şedinţă, c. Dan Ştefan Tarcea al municipiului, Nr. 89 din 4 martie 2024 (Hotărârea a fost adoptată cu 23 voturi) IL 87 9|e9SI NEUE puejuszedai 9N8Z3l 9)vV FA %9'70L %9'04 Le Le 62 69| 17 e|eGa| 9Mszo L :91e9 u!p (sz'0U-z'qu -€7"QU-ZZ 0I-LZ QU-0Z'0U)AUVLUOdVvU 30 %6'VLL AIE) 989 €L9 CAII 687 ,98z 92 | 30I20vVOlIad V VLaN VIUIUIId/1NL140Ud A sz SNS VW Î1VINIZIIdaN ILIZOdaNI a11V S EA ILVLIAILLOYV HONN 913 DadS 1NLIZOdwi [2 cc | 1WNYWNV LI40Hd ad 1NLIZOdWI NIG IUNLINZA E [A 1YNYWY LIA0Hd 3d LIZOdNI g 96 ve DE 8zs LZ IN3INO LI40Hd Ad LIZOanI L |AI VE VL 9E'ZZL 927 169 89, DE 68c'€ 0z (9 'qăi-L'0ă)inăg 1N1LVLINZIU TI] ELL WE'ZEL 799'€ 067z'€ 9.8 77 0692 v69€ 6L 9e/oueulj 'U9 (A WELL YE'ZEL 9i7e'/7 0/S've %1'S8 060'02 Ge ez ED 9J20|dxe 9p 'U9 ev | a VE LLL LAZA) P60'7 8/9€ SL 800'€ 8697 FI) JojefeGue Inqujuoo 'u9 (SO WELL CAZA) 679| 79| Y9'ceL 76LL 968 9| | I10ZUB5 BeJ)SIUILUPE NIISUOI'VEPUgUI JOEJJUOO 49 (79 [9) SI |HOoesusduoo ned "y9- | [9) Y| :9Je9 up “njeuos.ad no 'y9 ae (€9 ELI LAZA) EI) 107SL %8'€7L EEERA) 1240 EL unsnuog (79 ELL EAXZA) 096',8._ _ |9ee9. |%0€rt 9/9€€L __ |zze'sui A) ejes no 'u9 (LO WELL WE EL 80/66, __|e6e8/i _ |%serr V/9i _ |667'87L LL (7 P1+€ | pPA)elenejes eineu ap 'u9 (09 WELL WE 'ZZL vegvoz _ |scover _ |%6err 6zO0s, _ |e6ozeL OL (LV PI+9L Pă+pi PA+LI Pă)inleuos.ad n9 'u9 | 9 VEL PAZA) 6sz'€ 8z6'z %0'00L v6e'z v6s'7 6 exe) ajzoduul no 'u9 | a EL VE ZEI 68/'98 11614 Y€'96 6S/'€9 Ze8'79 E] IIOIAJ8S IS lnung n9 'U9 |v EL YS'ZZL SZZ Z7£ LLS'68Z __ |%€'90L 77/97 _ |8s/'zz0 Z (8 PH+0L'PI+6 PH+8'Pă )9IeJeoldxe 9p Il8Inueu9 | E VLL VC'ZZL 138'sze |vos'z6z |%zs0v Zi6tz _ |7Sy'92z 9 (6 'Qă + £ 'Qă) 41V10O1 I13INL13H9 1] WELL E ZEI 7 68% CAN ZIA 00 EIZI S 9JEIOUBUIJ INIUSA Z [7 unJesue.) | (q € muongns | (e ELL YS'ZZL 6LL'9ze _ |600€6z |%€or 78s'6€z |8696zz Z 19129 Ulp '818)20|XE UIp IINUSA D VE VLL VC'ZZL €99'97€ |e6e6z |%'or 736687 |Lv8'62Z L (S "Qi + Z'0I) 21VLOL IUNLINEA | 00/+2/8=0/ | 00L„S//=6 E] Z 00 L+t/S=9 E; € Z D 9707 szoz vzoz % % 1VWILSă | 1vwisa % IIINNdOUd 218 109 S/1 109 Z+N L+N v/S 109 N A S6LLOZOI - JUVULSIOZANI 2 IINN 009 / VXaNV - pzoz la9na EREI, E, // Y7OZ'Z0'S0 / 406 "AN era NV WDpodoD vorreyazoa5:rreero “or fodyo'm mm A O T1£60£v-v97O XeA “LI60£b-P970 PL aa O£I-8Z1 1 “6861 Snqua9e LE INp-a nooz:1006 Os: nizarrva | d co/i06 024 = 35 7 PD DURI psfod 2 ap omu an pună: ÎI ( Z 200 000 040, 7 1 XAU / pia / yOAyH NIASOD 93 V2aN NIAIN '9NI pd pb, IWONODa 40LD2aUIA VAZN29 H0L93UId [ %0'0 ves Ep 9ue]se 9uea9 OL 9Ue]S8I Neld 6 (000'4 %0'00 %0'00L 866 866 %€'LOL 866 S86 7S | XL'PI/9'PI) SIe10) linjuaA 191 000'| el S1e39 |olnuouo 8 (eueosJ8d/euy snpo1d eyeyyue9) nipauu |euos/9d %8'S0L %6'46 OZ L6L %6'60L S6| 87| 9S J2]03 9d 99IZIy jejun ul NOunuI E9EANONPOId Z (eueos18d/18]) yes ap ininyeânq e ajenue 158] p eyejnojeoa. nipeuu jeuosi8d %0'80L %8'9L| 8/Z'94 98/ vb %9'00L £00'904 6/02 ss 1270) 9d 99|O|A Wejun ul HOuntu 9EHAHONPOld 9 (sp /2 pă) (eueosi9d/l9! )nipeuu |2uosiad %0'80L %8'8L| 8/7 790 98/'pc %9'00L €00'90% 61/07 VS |EJ0] 9d 99OIEA NEHUN Ul! OUN POIENANHONPOId Ei Je]s ap injne6ng e ejenue 11697 Jo jeln9|e9a1 "eJe/lE|es e1Neu ep 10|1|9INy/9y9 eZeq 2d yeuluuJ9]9p %0'80/ %8'18L 9p'€L LA) %8'44 0s8'9 vyS'6 €S (eueos.8d/19| enejes ad Jun] |nipeu Inânsey d E|EE|ES EJNeU 9p 10]1|9INJ|949 ezeq ed yeuluu1849p %0'80/ %8'8/| 9p'El SL %8'60/ L8Y'0L vS'6 25 (eueos12d//a| )eueles ad Jeunj Inipauu n6yse9 € %L'€OL %6'Z0L vez | 76 %J'€OL €9L | CELL LS |)0J HeHejeSs NIPSUI IN [A %L'€OL %6'L0L ALA) S0Z | %t7' LOL 8 | 99| 0S njnue a|8uiy e| yezouGoud |euos18d "IN j ZIVLNIWNVONNA 30 aLvd 4 %7'86/ Yo L16'897 ZVZSEL Y7'9v8 €LO'76 OLL'LL [:14 IILILSZANI 'Ld 'H9 XI ETA oueyue ue ojusweleDue mevolv Jv ye6nq el 2p evo L /7'86L Yi /46'897 ZVZ'SEL %7Z'98_——|SLO'P6- __|ObL'LL 9 | :2UVO NIG HONIILILSZANI Y 'NVNIa 30 aSăNS IA S ISS Sy “yo ailv | (9 La -ouqnd !s ewejoei 'u9 | (p €p mas ueysa/d 'u9 | (9 Zi ejuejes no 'u9 | (a Lp ajenejeu u9 | (e [14 ANa3dOINI IINONOJ NIQ a gi9I1a 'H2 IA Mea V 6€ ANadOUNI IHNANOA NI IUNLINBA IA %9'ZOL ALA) 667 L6Z : 2 |9eL 8€ 211d01d esINs/9M8z8! 82 — p€ PI-E€ pi 'daI8u Mold 6 js 1€ L1EUOJOE [Je 9puapiA!p (9 %9'ZOL %7 974 662 L6Z 0€ec Se 9€ J290| Ina6ng spus (q Se yes ep |nje6nq spus (e %970L %'97| 664 67 0€z 9b€'| ve :9129 Up J96ng el %0S VUNLUIUIN 8 ce old e| J0|yeejes es1edioued Z %9'Z0L Y7'97| 868 €8s 9 L697 ZE jE'PL-ZZ PI E8189Np8p EdNp |IQEJUo9 |N1J01d 9 LE eGe| ap eynzenaud uezuuede. ay S 8UJ9X9 LININUINIUUI UIP 92JUUIJ09 0€ apaloud nuusd siejueuj ||„dod esins auinysuo9 p 6z TU3p3981d ue up eiqeyuoo 10|lJ8p91d eai9doo9y e 9/4 %6'07___|%0'vzz 00 687 98/ VOL 9L 0ss 669 [44 (27+97+S7+Z+€7) oel9ubulj UnuusA [4 YE'Sl _|%0'00L 0 | 88 v/S 10€ O0cZL 078 078 XA UINUeA 92 (8 07 TOI 10|8E94J1Hi89 ESIE9IJIOIEA (74 %S'6__|%L 18 009's VO 190 10p'| 706'9 000'4 184 6L )S2Au! n1uad |yuengns (€! 98| 8|e10dJ099U AO - PAA 8|e10d109 SAE - 9 JEude5 3p 11y218d0 Je 1S J0I9ANOE E9IEZUEA (7J EŢ) neueued 1s izuauue (44 %8'96___|%0'y8 0789 S6'7 [AAA LAVĂ HAR: 084 18€'8 ud: (LE+0Z+6/+9L+91) 21eyeoldxe Up unuueA oye | ( €L 9AnNdex9 ep sIno ul I9yonpod eyueieşe nuuoA (E) %S SS _|%0'00L 892 v6L 9I 19 897 8 €8Y ZI uezijiqouu! Sp eponpoud | (P LL unJ8jsue.] (72 (ZA) OL puongns (|9 EZAN) 6 (LOL) 818y20|dx9 2p un1aysue.] 15 muongns | (9 %0'€0L__|%0'00L+ 978 16$ 68€ 80% 98 08 208 8 JO|unHeuu eeJezueA | (q A LUNIUeA SIE (e %€'00L__|%0'00L PLAI 9€c vSL 28 Pia 9ce 9z€ 9 IIIU9 IS ejuen8pei (ee 9% SIL |%L'S0L Vie vez |7z0z9. |8e680. |9eLss |esrozz [86/12 |oec'r6r Ei SeJse.d nioimes (ze [4 10|8snpo.d eaiezuen (Le % Sil |%L'SoL 899/ez |rLe 29, |26060, |e.zs8s |6zpozz |zoesic |ossr6i € (+9+9+) eynpuen eonpoud | (e (7 'P4+ €L Pi + ZL Pi SELL _|YE'"POL 73s'6€7 |970'€zL |6/8ZLL |z07'09 |s69'6zz |6zp'/zz |zse'202 [4 + 6 "Pl +8 "PI +€ 'p1) S1eyeoldx9 U!p linuusA [A YZ'EVL__|%t'0L 78667 |Sieezi |800'€LL |20€'09 |v8'6zZ |6/6'2zZ |LSO'oz A (77 "Pi + 7 'P1) A1VLOL1 IUNLINGA ] / e€/S=8 S/9=1/ 9 29 49 e9 S Y e€ € A Ă vezijeoy | Jeqody % % (N)zZOZ | INN16_| INNI19 | INNIE (L-N) €Z0Z (Z-N) ZZOZ N) FZ0Z SNdOăd yu8p8991d UV YeZIIEOU 121 IN VIOLSa9V V AU LSaAWIUL 2d VIAVZILăVd2aă IS N3INL1AHI IS IANLINBA 30 1N13a9N8 NI ILNZVA3Id-AVIPNYNIZ-O9IINONOII HOTIHOLVIIONI vaHaNvL3aa S6LLOZOU - JUVILSIOAANI 20 INN 009 2 VXaNV - vzoz Laona TOT C0'S0 / 706 "UN LE60EP-POZO X2A “L160€b-7970 BL OEI-8ZI "TU “686[ SHquaoa Ic np-a "DA VIAVALICA UV) 7 GAINI VS VDOdVN FII) DIIălid LIOdSNVEUL 3d VINVdAOD soaz21006 OSI nbgany> N IN3W3OVNIIM SA WASS 9/c %0'00L__|%0'0€ [34 LE DZ LL OI 62 OL Y9 eUJSNUl- %€'87l__|%0'00L [34 LE 07 LL [34 60 62 €9 (S9+9)euunip 'u9 %€'87l__|%0'00L [3 LE 0Z LL [34 62 62 29 91e9 up '8/esejdep 'u9 | (4 E VEL _|%0'00L €9 Si 0€ 9 €9 8 8 9 aueos18d !s unung |nuiodsue.j 'uo | (9 %0'088 |%S'PSt ZL A) e 4 LL [A [4 09 e9eZIJ0Suods N9 'u9 9)le (Ep 9 6s BAMods a|linqn|o n.ued- :919 uip 'uods %0'00£__|%0'0 9 [4 [4 8S IS |BIDOS JUEUIEJEAUI '9|eoNpa Ul 'suods 'uo (Zp /S SJEJeugs IS jedipeuu |niuswuop 'suods "49 (p %0 Sc _|%0'00L+ Ii ZI E] [2 Zi v [A EEI (09+88+/9)eaezuosuods no 'u9 | (p E] J0|8snpo1d e eJenouu0./d 9p '49- vs Gunsyleuu ep uedue9 NOPe2 973U9- E SEDII ANĂ |S euue|991 'U9 ']d NOPea 279U9)- %0'9S1 _|%0'00L (074) XA) 08 [34 07L 604 60/ 2S 219 Ulp 'Syejougnd IS euIel981 'u9 (79 9) [) [9] LS 9007/€6| 22651 nopeo 9)9u9N- %9'87__|%0'004+ ss [04 90 VL SS 1€ 1€ OS 9189 Ulp 'J090701d 'U9 (19 % SL _|%0'00L SCZ 29 90| JS SZZ SL 9 6 BJEoIIgNĂ 1S EuUIe|981 '|090304d "yo | (9 EX edIpiunț eyueyjnsuoo :u9 (,d %0'00L |%0'00L 9 9 9 9 1 '8189 UIp 'NIJ8J0U0 |S 9ueoISIuuo9 "49 | (d 9 I10yeJ0qeJo9 no 'u9 | (e (72+89+49+99+79+/9+93 %9'SV _%0'00v 98/'€ 4744 €8Z'L /S6 98/'€ 97'€ 9/z'€ Si +6p+L+9)119) ap a)e)n98x9 1IM8s ee n9 'U9|cv %0'€9L _|%LOLZ 00s'z 908'| PIAN) 879 06/'| OLE 0€7/ vi eeinfise sud] (9 Cp eAld jeudeo uoyeJedo (za WE 67 _|%0'00L Zp 0€ 07 LL Zy La dă adi 2 JeJs 9p leyudeo oyeado („q YT'67 _|%0'00L [Aj 0€ 02 LL [A pl adi Li (ep+Ziz)eliiuo 'u9 | (9 %1'00L__|%0'€6 100'€ [AAA 9 9S/ ZEZ E 806'2 807'€ [04 alipeedal !s es/ounaul yo | (e %'604__|%€'tzi 6Ps'S 100'Yy €L9Z Y6€'L P9' 29€' 780% 6€ (p+Lt+0f7) 119) 9p 9yejn99x9 9[1191M48s '312u9 |v 9% SOL __|%0'00+ 97 0ss 8s€ L6L 94 244 244 8€ ajunevu n9 'u9 | (9 %8'60__|%€'Z0L 9ss'6| €ZL vi __|6026 vL6Y 0LL6L_ _|8977/L _|00pzri Fi ede 1s e!6.aue 'u9 | (P Y'9€L__|%0'00L OLE 2SI 66 es OLE PSL VS 9€ JEJUBAUI 9P 10|8J92IgO eNJeu 9p 8|e|eeyeuu no 'u9 | (9 7 |6___|%7'26 78067 €00'Lz _|s69€r |e0ez €9p Le _|6coce |6esre se gsnquu09 no 1|8inu9uo (za YL'PEL__|%Sv6 ge € 60 z LIS 8€8 6es'€ Gt 697 ve QuuIy9s ap 8|esaid no |leinyjauo („9 97 V6___|%9'26 9Li'z€ île |99si |/vre ZZ0S€ |e/se |8/L e ge S||devunsuod a|aleaeuu 9 |jainu9u9 | (a %6' 47 _|%0'001 [74 4) 890| 969 2/€ 61| €LOL ELE ZE aud a|8yeuu no |jeinyeuo | (e %8'66___|%7'96 44! soc'6€ |ez9'az |Zz9cL |zes9s |zceys [69998 VE (8€+2€+9€+€€+7€)allind03s PulAuid M3ini9uy9 |v %€"VOV__|%€'86 6SZ'€9 |zi0'9 |z0'0€ |ezo'9, |ze8'9 |szz9 |420%9 0€ (Sp+6€+LE)oIA8s 1s iinunq n29 |3in98u9 |V %0'CL__|Y€£'90L TIL'9€7 109602, |ZZy'LLL |88'6S |8sz'zzz |6/S'czz |60/'Z6/ 6Z (€//+88+84+0£) a1eyeoldxe |2!nl3u9 V EC _|Y%L'S0L Tiy6cz |cO6'ZzL |6€z'ZLL |?9/'09 |zS9zZ |6/b4zz |b6'66/ 8z (0£/+62) 31V1O1 IMaINL1aH9 Il %0'898 __|%/ 2/7 00€ PARA LL S/ OLL OSL SCI IA 1EI0U2UI NUeA Se | (9 AA) %0'0s7L __|os 9€ LZA EL i 004 9ze 9 izueqop | (P %6 Zi __|%€'9SL os 9€ IZA €L ZE 00€ [144 ErA sun9 Sp 97u812J1p | (9 i ZA 9JEIOUEUIJ IuyseAul | (q EZ 91el9ueuy Hezijqouu! | (e 9/€e %9'66___|%8'07 €s 8€ SC €L Ssz 944 9SZ 904 E|IQEEA EJUBUOdUI09 - %1'07_ _|%874k SIS 0/€ [3 4A 6ZIL 1€h Pix 4 29€ SOL XI] EJUBUOdUI09- %0'ZLL__|%L 78 89S OLi 197 XA 269 804 8/9 POL 0998J1p (e %0'60L__|%9'€er 26 98 98 LO€ 968 ZL6 8 €OL (UL L+0LL+70L+701) Yepueuu 9p |Nj9enuo9 'U9 |P9 ZOL B1EZNeAud '9JeINJ9N.]se. 'U9 (9 LOL NS810ed8pn] ueeyoy — ejeuejes unydaip 'u9 (4 00! Jeuos18d eziliqiuodsip moyesuediuuoo peld (e 66 (ZOL+104+00/) Inleuosied no 'uo ov |e9 86 INDI W10yu09 Il2lNy|8u9 ee (9 16 YJOd e] ojpeuejes eaediomed 'u9 (p 96 EJUBOEA 8P 818U9N0A (9 Yo EZL |%0'8€L 97'0L V9/'7 090'S 00/'Z 68/'/ L6S'8 OLE'9 s6 ESEU 9p 2)9U9 (9 76 NOPEO 819494 - €6 esa19 29U9|] - :21E9 Up „|9SIy INpo9 PuiAud SL07 Sul |%942 2S8'| see 0/8 S9 88€ 7 PAZA) 6902 76 |/zc2 .u eo6o1uip sg He e| enzene1d elel90s uo (e SEL |%8'€2L 86s'7L 860'6 ce6's 99, '€ 17V0L__|8E€0oL _|6zee L6 (86+/6+96+86+76)unsnuog |z9 06 (ND9 uu10yu99) eoiuog ale (9 %S VL |%0'eLt v66'0y 909'6Z |oe'6. |coso. |sez9e |96Lo7 |ss8s6c 68 (ND9 Uu10Ju0o )yeoiuog eye euud unods (q YE Zi _|%0'eLL 79976 Se6'99 |i79€p |i6zez |/eoze |o9/ce |s9v9 88 ezeqg ep |ejes (e SL |%0'€LL 9/9'€€L |v>s96 |86z9 |e6see |zzesii |9s6zzi |ozev6 18 (06+68+89)2eles 'u9 |L9 %y SEI |%8€Lr viZ9. |ec9so. |ose'e9 |6s/'9€ |66v8zi |i6zeer |66970L 98 (46+/8) eleeles e/neu 2p 49 |09 %0'S7L_|%6'€LL 6Z7'0SV |929'80v |098'02 |sr84e |€6o'zeL |€z6'9€L |89sor s8 (7Lv+£0/+66+98) Inieuosiad no 'u9 | 9 904 __[%0'004 0€L 2 8€s'| €00'/ ses 0€L e 66| 6/6 Y8 SZOduu! IS exe) eye u9 | (4 %'7__|%0'00L S 4 6, L S E Z €8 nipauu exe) 'y9 | (9 78 eezuoyne exe] '49 | (p +8 eJu89/| exe] '49 | (9 %0'6S7 _|%0'00L 6S7 784 A) s9 6SZ 00L 004 08 aoijgnd unung a1euo!sa9u09 -uo | (q 64 aje.euluu esinsa. '|dxe exe 'uo | (e %7'8VV__|%0'00L v6€c'Z 6ZZ'L ZZVL 209 v6£'Z 970'Z 970'7 8/ (v89+€8+78+/8+08+64) exe] 'ouizoduu! 'u9 | a II (| % OZ _|%0'004 [0-44 €c8 1€S 987 Op 66 66 9/ 119) SP 9ye)n9ex9 II9IM9S ele (8! 9/ LINȚUNUE Se IS Io] lununue 'u9 (7! E7 3189Npuo09 "uos8d a/esejd |s aJeynJ981 'u2 (9! LZĂ alei! Sp 8yeno8/e alipeysaud "yo (ȘI €/ |niusuop auaeje - zi :81E9 UIp '10|ezillqouu! eaenjeA8a1 'U9 (fi %1'SS _|%0'00L €/ es ve 8L €Z LEL LEL LI ejeuojseyo.d eenebeid 'uo (€! 04 |N2|29 8p e9Iuua) 91EUOMPUN; IS 919U9.HU! '49 (ZI 69 ezed is aJeinGise ep '49 (| YETI _|%0'004 [AXA 9/8 LIS S0€ [AXA 080| 080| 89 8189 UIP '[I9y 9p 2JeN98X8 9|Il9/as no yo ee | (| %0'6/|__|%0'00L LOZ | EMA) L08 PA LOL 67| 6 19 SJelUUISE IS 9e9ueg |9IM8s 'U9 | (U %0'26___[%0'00L 8/S v/€ La dA 0€L 8.S 4%] ves 99 IyEOIUNUI098/8) IS ajeysod 'u9 | (5 ce [9) 6L S9 BUJ9IX9 - 9/7 juapaoa1d |nue UI JEZIJE8I ȘNId IN|NENNZeI E9IEUIUUI9)8P E| |N9|9 Sl Ul NE! 8S NU 9189 9JEJE0|dX9 UIP I8IN/9u9 92 (e %0'ELL__|%€'90L ZE/ 97 |0960/L |ZziLii |8sr6s |es/zzz |6/secz |67L/6L Sl :91E9 Ulp “(67 P1 )1EyE0ldXe Up II9INu9u9 [4 INI Injnjeynza e !s nounuu menAnonpold 7p| e31EUILUI88P €| |no|e9 ul ne! 9s nu 919 unuuaA ee(q Ep INIBISUe. |S Iguongns uip unu (e %S ELL _|%E'7oL 8360 |970€zL |6.87zLL |/0709 |s696zz |6zp/cz |ese coc Zyl :21E9 UIp “(7 'p1) e1eyeoldxe ulp unuusA L AIVLNIWVONNI 3 aLva A %0'CZS |%€'SL [X:] 09 0 0z [:74] €e LOL LL IN3IN9 LIA0ăd LIZOdINI Al 6 '€yl__|Y'S8 07 2S se 8| 28 99 JS [odă |e9SI 9|!qonpapeu 'u9 - 6€L a|qezoduuisu |unueA- %4'60/_|%8'9L 0Z8 ZL 697 CL 68c'€ 008 ZOv'€ sti (ez-L)Lnăa 1NLvLInzau II! %0'0S___|%0'00L S p [d L S OL 04 JEL SIEIDUZUI 49 ee | (9 EI) eJuaJN9 'A9e 9Hpa19 (zd Sel ))S8AU! 2 pe19 (VA [) [9] 9) [9] vel 1E)N|EA SIN9 9yue/9up 'u9 | (q el EUBIN BOJEJANOe Supa. (ze %S VEL |%8'2/ S89z 6€6'| 97| S/9 689€ 068'€ S08 2 ZEL NSeAul 2upa19 (je %S VEL |%8'z/ S89z 6€6'| 97| S/9 689€ 068'€ S08 7 LEL alizueqop pulnud “yo | (e 7 VEL |%874 069'zZ CY6'L 2Z97'L 9/9 Y69'€ 006'€ S/8'z 0€L (Z0V+e+LEu)oaerdueuy 'u9 Z 6zL BUEOIZIAOJd 9e UIp |INueA- 9z| JO|IZIIqOLu! E9181091d9p - Jz JOId e] J0|ee|es eo/edioiued - 9z| JO|8ugo!ziA01d esiejnue (j'z szL :91e9 UIp |eySnȚe |S UEOIZIAOId LNULA (74 vel Jepueuu 9p |N]9eJu09- €z| YJOId e| J0|Neees eoredionued- [Z4) Bueo!zin04d 1s ejsn[e 'u9 (14 DEA) (Szy-zz/)usioeudep 1s neysnie | (4 Y7'S6___|YS's8 v6/'6| S6ZYL _|ie6 16 Crez _|00SIc _|ec8 rc 0zL e2JezIoue u9 | (9 %6 8 __|%0'00L 967 44 6€L LZĂ 967 S09 S09 6LL U9 ev | (P LL “uos8d eejd '3d uniaysue.j 'u9 | (9 Zi SYezIIgOLUu! SIBAoe -u9 | (q 9 HOUPe19 Ie 2129 - SIL epijosuod |eeua6 |njs6ng 9429 - LAN (91 L+9vv)eyleued :s ue.ofeu “yo | (e 776 ___|YL'S8 060'02 60S'p/__|09'6 6F0'S 6cbez _|SOV'zZ |8z'sz €LL (VZV+07V+6Vb+8Vv+2Vb+LL) '1dxa 'u9 av | a %8'97| |YSLL 800'€ ZILE EA 9S/ 8697 1917 PLANA ZII „ojefeGue 9p 9JeJ0Jep IIng!juo9 49 |S9 LL ISIuu09 ele (p %0'004__|%0'004 6L pl 6 S 6L 6L 6L OLL |Ozu89 (9 604 EJIQELUEA EJUBUOdUIOI- %0'00/__|%4'6zE 0/9 44 18€ ESI s8| S8I s8| 804 XI] EJUBUOdUI09 - %0'00L__|%4'67E 0/9 44 187 ESL s8| s8| s8| 10 SIeNSIuluupe 9p |nijisuoo (q 9/s 81E0u8I/N B|LEJB|dUI09 |S 9|uZoIppouu no '|e9Siy |Npo9 PulAud S/0Z//ZZ lu e2691 Ulp q "N € 'Ulle SZ INI0oNE el E)NZEA8Id EVLUI| Ul IAR jeuodai |menza “2 07L 9M8Z8] Oe "| 69/ | 4L07/67 N 9N0 79 SIE10) HINQIISIP / HINQIISIpo EI (jesunquue 9p sewel 99| |Nplos) 9U8IN9 NJENAIE ESIEJUEUL nyued 2pai9 E:3 29 Deua ele el ep 'S 99 J290l |njeng el 2p 'v s9L JE)S 9p INe6ng el 9p '€ %9'56 __|%0'0 0 0s6'| 00'Z 79 yenud |eudeo no |ojeiedo el ep '2 Zi |%0'0 [] ves Li 6669 €9! | 1e)s ep 1emoțeru/e16gyu! jeudeo no uoyelado el 2p | SIL |%0'0 [] vest O Gc0'6€ EZI :9189 Ulp 'Sue)se 9jue219 6 DEJ 9)UBIS2I Neld E 9% LOL__|%2'004 98'9%6 98'96 98'96 9s'96 S8'96 v8'96 0876 €9/| (0) P17 2SL 'pr=o1eyeoldx9 ep nuca u! e/apuod 'p 9% Sil _|%L S0L vve'lez |vz049. [8680 |9erss |esv'ozz |e/6ziz |oeci6r |6S+ (191 nu ) d „ Ad =91EOIEA '€ 9% TOL__|%€ 76 ZO'L 66.0 76.0 00'L LL 9 80'| EET (euoyeleo/8!) (d) nipauu j91d 'z (nJoyejeo MU — 9)2n]99J9 STIL |%6€LL 0oe9z |ezie9. |s009.. |ezees |ozv66. |ooos8i |9z0zz, |zsr 1HOYele9) (1440) eul esnpoud ap eseueo | 9S| B9IZIJ PEHUN Ul! MOUNUU NEHANONPOLd [2 |N9|29 9yuoui8|9 (po (eueos19d/111072|29 nui ) 6 "CU / 4A9O=M (eueos8d / ejiui esnpo.d 9yeyueo) nipeuu |euosi8d 9% il |%6'60+ S6| IA) L6 8 87| EI) FED FE 18J0) 8d 29IZI, RENUN Ul MOunuu E8yeAMONPOId | (9 (eueos.9d/a]) yes ap ininje6nq e ajenue Ge] JP eyejno|e9a. nipeuu |2uos/9d 9% ELL _|%9'00L €0090% |9sso0ei |9e8e [6767 |6L/'v0c |86/z29, |s6608i _ |isr 180) ed B90IEA Neun ul ounuu eeyejiAonpoid | (9 (GL P1/2 'p.) (eueosi8d/18]) nipauu jeuosuad 9% ELL _|%900L+ €00'902 |oss'oe |9erse |67r'6% |6izboz |e6/z9. |s66o8. |esr 12J0y ad 290IEA NeNun ul HOUNuu eSyejAonpold | (€ | 2 Je]s 8p inimefng 1631 !S € 02/97 90 'P 'ElEUE|eS eInjeu 9p 'y9 ezeq 8d jeuluul8)9p LV _|%8'60L /8yo. _ |ess8 [006 |7000L |rs6 0se9 __|sa97/ aL (eueos18d)/8]) jeueles ad 1eun| nipatu Inânseo | (O 000'L X 24 /6t7V'P1/ (26 P.-+76'P-27i Pi )ELOZ/9E 90 'P 'ejeuejes e.neu ap '49 ezeqg ad eul 8)9p %1'Y7__|%8'60L 80. ___|6s88 7006 ___|£000. |vrs'6 96: EEEYI ED (eueos19d/al) yeueles ad Jeunj nipauu |n6nse | (q 000'| X ZI /6bi 'P1/ zii Pi EJeJe|eSs EJNeu 9p 'U9 ezeq ed JeUIUIJ99p "Yi _|%8'604 !8”0.__ |6see [7006 |z000. |brs6 364 S89'/ GEȚI (eueos.2d/18]) yeejes ad Jeun| nipeuu nâyseo | (e | 9 %%'00,__|%z'€0L ELL Sze'L S/ZI _ |ezeL ZILL 16€£'| EVEI pl NeIe|es Nipau "IN Ei 9% 004 _|% LOL ZaL| 991 Oz | S9'L EI ninue 8|9u e| jezouBod |euos18d "IN [2 [E [E (a 8107 MEles puoj aJe.0fetu Ijngiuoo eyuenyju! (q (e 8L0E'LO'LO El 9P Wnqluyuoo ejuen]ju! (e %L SL |%8€LL 7/79. |eesso. losse9 |6s/9e 6687 licee. |669z0, |zrr (4.9129 Ulp '(98 'p.) ejeeles eunjeu sp u9 € 9/9 ho 3 gp 207700 (772) pun dn2 fDZ/gg 12 DAI 070 7 E bout = 2 i / > NyăyH NIASOD "93 DyaAN NIAII ONI DIWONODa 40192310 1VAaANa9 HOLIIIIA yes ep inime6ng e ejenue ea657 ul Synzenaud '1eun| șN1q NIpauu Inin6pseo M18yse/0 eeIeuluu.8ep E] |N9|e9 ul ne! as nu 8189 ajauuns ţouljsIp ejjuapiAa J0A 9s (+ D470 d 4007/6382 20 109 rwu un pu nn PoVOLU W ? Vx9u7/ A NYaăyH NINSOD "934 DIWONODa H0L93ăId 1VA3N29 AOLDAUIA | %SS 97 ori 0ss %Y70'204__]669 €s9 ZAVIONYNIA IANLINZA € | %00'L0L |s69'6zz GZ 177 %€£0 20, |ese'zoz 690'681 Z3V1VOldXa IANLINZA [4 | (Edy + 7203 +L0y) 978.00 _|Li8'67Z 616 122 0204 |LS0's0z ZZ1'68| ZIV1LOL IMNLINIA D S/9= 4 9 S ZE = b € A L E] E ZNERI 1VB0ădv IYZIIvaă 1VgaOăddv [ZA 2707 149 | % [...]